[FRONTKN] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -31.0%
YoY- -63.8%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 238,553 216,204 186,228 212,716 204,793 136,210 134,439 10.02%
PBT 51,190 32,511 19,294 14,080 18,224 3,392 -558 -
Tax -14,198 -7,364 -4,871 -4,281 -3,209 -1,726 -885 58.77%
NP 36,992 25,147 14,423 9,799 15,015 1,666 -1,443 -
-
NP to SH 33,574 20,031 9,172 4,206 11,618 127 -1,254 -
-
Tax Rate 27.74% 22.65% 25.25% 30.40% 17.61% 50.88% - -
Total Cost 201,561 191,057 171,805 202,917 189,778 134,544 135,882 6.78%
-
Net Worth 314,390 272,471 251,544 272,591 232,360 279,400 215,399 6.50%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 7,335 - - - - - - -
Div Payout % 21.85% - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 314,390 272,471 251,544 272,591 232,360 279,400 215,399 6.50%
NOSH 1,053,435 1,053,435 1,053,435 1,053,435 1,010,260 1,270,000 1,025,714 0.44%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 15.51% 11.63% 7.74% 4.61% 7.33% 1.22% -1.07% -
ROE 10.68% 7.35% 3.65% 1.54% 5.00% 0.05% -0.58% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 22.76 20.63 17.77 20.29 20.27 10.73 13.11 9.62%
EPS 3.20 1.91 0.88 0.41 1.15 0.01 0.00 -
DPS 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.26 0.24 0.26 0.23 0.22 0.21 6.12%
Adjusted Per Share Value based on latest NOSH - 1,053,435
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 15.01 13.60 11.72 13.38 12.88 8.57 8.46 10.02%
EPS 2.11 1.26 0.58 0.26 0.73 0.01 -0.08 -
DPS 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1978 0.1714 0.1583 0.1715 0.1462 0.1758 0.1355 6.50%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.91 0.385 0.145 0.16 0.16 0.09 0.09 -
P/RPS 4.00 1.87 0.82 0.79 0.79 0.84 0.69 34.01%
P/EPS 28.40 20.14 16.57 39.88 13.91 900.00 -73.62 -
EY 3.52 4.96 6.04 2.51 7.19 0.11 -1.36 -
DY 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 1.48 0.60 0.62 0.70 0.41 0.43 38.44%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 07/11/18 21/11/17 25/11/16 24/11/15 24/11/14 26/11/13 28/11/12 -
Price 0.83 0.375 0.16 0.255 0.175 0.075 0.08 -
P/RPS 3.65 1.82 0.90 1.26 0.86 0.70 0.61 34.72%
P/EPS 25.91 19.62 18.28 63.56 15.22 750.00 -65.44 -
EY 3.86 5.10 5.47 1.57 6.57 0.13 -1.53 -
DY 0.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 1.44 0.67 0.98 0.76 0.34 0.38 39.22%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment